XML 50 R39.htm IDEA: XBRL DOCUMENT v3.20.4
Bank Financing (Details Narrative) - USD ($)
3 Months Ended 9 Months Ended
Jun. 16, 2020
May 05, 2020
Jun. 18, 2019
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2020
Dec. 31, 2019
Jun. 02, 2020
Mar. 31, 2020
Line of Credit Facility [Line Items]                  
Amortization of deferred financing costs       $ 18,432 $ 3,334 $ 43,268 $ 10,000    
Intercreditor Revolving Credit Facility [Member]                  
Line of Credit Facility [Line Items]                  
Amortization of deferred financing costs       19,000   40,000      
Paycheck Protection Program [Member]                  
Line of Credit Facility [Line Items]                  
Interest expenses       1,000 0 3,000 0    
Loan balance       444,000   444,000      
Proceeds from loan   $ 444,000              
Financing Agreement [Member] | Dimension Funding, LLC [Member]                  
Line of Credit Facility [Line Items]                  
Interest expenses       6,000 6,000 20,000 14,000    
Debt instrument, term     60 months            
Notes payable     $ 365,000 297,000   297,000     $ 346,000
Financing Agreement [Member] | Dimension Funding, LLC [Member] | Installment Note One [Member]                  
Line of Credit Facility [Line Items]                  
Debt instrument, interest rate     7.58%            
Financing Agreement [Member] | Dimension Funding, LLC [Member] | Installment Note Two [Member]                  
Line of Credit Facility [Line Items]                  
Debt instrument, interest rate     8.55%            
Financing Agreement [Member] | Dimension Funding, LLC [Member] | Installment Note Three [Member]                  
Line of Credit Facility [Line Items]                  
Debt instrument, interest rate     9.25%            
Financing Agreement [Member] | Monthly Payments of Notes Payble with Principal and Interest [Member] | Dimension Funding, LLC [Member]                  
Line of Credit Facility [Line Items]                  
Repayments of notes payable     $ 7,459            
Subordination Agreement [Member] | Starlight Marketing Development Ltd. [Member]                  
Line of Credit Facility [Line Items]                  
Notes payable       803,000   803,000      
Interest expense, related party       12,000 0 36,000 0    
Subordination Agreement [Member] | Starlight Marketing Development Ltd. [Member] | Subordinated Notes Payable [Member]                  
Line of Credit Facility [Line Items]                  
Notes payable               $ 803,000  
Debt instrument, interest rate               6.00%  
Revolving Credit Facility [Member]                  
Line of Credit Facility [Line Items]                  
Line of credit facility, maximum amount outstanding during period $ 10,000,000                
Line of credit facility, description Advance rate shall not exceed 70% of Eligible Accounts Receivable aged less than 90 days from invoice date. Crestmark shall maintain a base dilution reserve of 1% for each 1% of dilution over 15%. Crestmark will implement an availability block of 20% of amounts due on Iron Horse Credit ("IHC") Intercreditor Revolving Credit Facility. Mandatory pay-down of the loan to zero in January and February each year.                
Revolving Credit Facility [Member] | Amortized Over One Year [Member]                  
Line of Credit Facility [Line Items]                  
Cost associated with Revolving credit facility deferred $ 74,000                
Crestmark Bank [Member] | Revolving Credit Facility [Member]                  
Line of Credit Facility [Line Items]                  
Line of credit facility, interest rate during period 5.50%                
Minimum average loan balance $ 2,000,000                
Interest expenses       100,000   151,000      
Loan balance       0   $ 0      
Credit facility expiry date           Jun. 15, 2022      
Crestmark Bank [Member] | Revolving Credit Facility [Member] | Interest Rate Floor [Member]                  
Line of Credit Facility [Line Items]                  
Line of credit facility, interest rate during period 8.75%                
Crestmark Bank [Member] | Revolving Credit Facility [Member] | Peak Selling Season Between July 1 and December 31 [Member]                  
Line of Credit Facility [Line Items]                  
Line of credit facility, maximum amount outstanding during period $ 10,000,000                
Crestmark Bank [Member] | Revolving Credit Facility [Member] | Peak Selling Season Between January 1 and July 31 [Member]                  
Line of Credit Facility [Line Items]                  
Line of credit facility, maximum amount outstanding during period $ 5,000,000                
IHC Facility [Member] | Two-Year Loan and Security Agreement [Member]                  
Line of Credit Facility [Line Items]                  
Line of credit facility, description           Advance rate shall not exceed the lower of (a) 70% of the inventory cost or (b) 85% of Net Orderly Liquidation Value (NOLV) as determined by an independent third-party appraiser engaged by IHC. The Company must maintain a fixed charge coverage ratio test of 1:1 times measured on a rolling 12-month basis, defined as earnings before interest, taxes, depreciation and amortization ("EBITDA") less non-financed capital expenditures, cash dividends and distributions paid and cash taxes paid divided by the sum of interest and principal on all indebtedness. This financial covenant has been waived for the first six months of the IHC Facility. As of December 31, 2020, the Company is in compliance with this covenant.      
Minimum average loan balance           $ 1,000,000      
Interest expenses       41,000   103,000      
Loan balance       65,000   65,000      
Inventory financing       2,500,000   $ 2,500,000      
IHC Facility [Member] | Two-Year Loan and Security Agreement [Member] | Interest Rate Per Month [Member]                  
Line of Credit Facility [Line Items]                  
Line of credit facility, interest rate during period           1.292%      
IHC Facility [Member] | Two-Year Loan and Security Agreement [Member] | Interest Rate Per Annually [Member]                  
Line of Credit Facility [Line Items]                  
Line of credit facility, interest rate during period           15.51%      
PNC Bank [Member] | Revolving Credit Facility [Member]                  
Line of Credit Facility [Line Items]                  
Interest expenses       $ 0 $ 86,000 $ 0 $ 119,000